57867

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$59,526

Cash Investment

$10,142

Annual Net Cash Flow

17.0%

Annual Return

Purchase Cost

Purchase Price
$194,430
Buyer's Premium
Purchase Closing Costs
$2,361
Loan Points
$3,888
Loan Closing Costs
$4,670
Total Acquisition Cost
$205,350
Rehab Budget
$48,600
Total Project Cost
$253,950
Rental Loan Funding
$194,424
Total Cash Investment
$59,526

Loan Terms

Rental Loan Amount
$194,424
Annual Loan Payment
$14,096
Debt Coverage Ratio
1.72
Loan Points
$3,888
Loan Closing Costs
$4,670
Up Front Financing Cost
$8,559

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,361
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,361
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$855
Misc.
Total Loan Closing
$4,670

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$2,907
Hazard Insurance
%
$855
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$4,262
Net Operating Income
$24,238
Purchase Cap Rate
9.54%
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.